BODY N BRAINS AS

1476 RASTA

Finances

Share Ownership

Return on Equity

214,71 %

Current Ratio

1,25

Debt-to-Equity Ratio

0,01

Key figures (NOK)	2022	2021	2020	2019
Revenue	1 050 000	581 000	442 000	920 000
Net Income	146 000	44 000	−58 000	−29 000
Total Assets	215 000	117 000	53 000	114 000
Total Equity	68 000	−23 000	−67 000	−9 000

Income (NOK)	2022	2021	2020	2019
Revenue	1 050 000	581 000	442 000	920 000
Expenditure	880 000	537 000	500 000	948 000
Operating Profit	171 000	44 000	−58 000	−28 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Earnings Before Tax	171 000	44 000	−58 000	−29 000
Tax	24 000	0	0	0
Net Income	146 000	44 000	−58 000	−29 000

Balance (NOK)	2022	2021	2020	2019
Total Fixed Assets	34 000	0	0	0
Total Current Assets	181 000	117 000	53 000	114 000
Total Assets	215 000	117 000	53 000	114 000
Total Retained Equity	38 000	−53 000	−97 000	−39 000
Total Equity	68 000	−23 000	−67 000	−9 000
Total Long-Term Debt	1 000	0	0	0
Total Current Debt	145 000	140 000	119 000	123 000
Total Equity and Debt	215 000	117 000	53 000	114 000

Cash flow (NOK)	2022	2021	2020	2019
Sales Income	1 050 000	581 000	442 000	920 000
Other Income	0	0	0	0
Revenue	1 050 000	581 000	442 000	920 000
Cost of Goods Sold	240 000	128 000	91 000	276 000
Salary Costs	381 000	240 000	267 000	527 000
Depreciation	1 000	0	0	13 000
Impairment	0	0	0	0
Expenditure	880 000	537 000	500 000	948 000
Operating Profit	171 000	44 000	−58 000	−28 000
Financial Income	0	0	0	0
Financial Costs	0	0	0	1 000
Financial Balance	0	0	0	−1 000
Dividends	55 000	0	0	0
Net Income	146 000	44 000	−58 000	−29 000

Balance details (NOK)	2022	2021	2020	2019
Goodwill	0	0	0	0
Total Intangible Assets	0	0	0	0
Real Eastate	0	0	0	0
Machinery and Plant Facilities	0	0	0	0
Fixtures	34 000	0	0	0
Total Tangible Assets	34 000	0	0	0
Total Fiancial Fixed Assets	0	0	0	0
Total Fixed Assets	34 000	0	0	0
Stock	0	0	0	0
Total Investments	0	0	0	0
Cash, Bank	165 000	88 000	14 000	63 000
Total Current Assets	181 000	117 000	53 000	114 000
Total Assets	215 000	117 000	53 000	114 000
Total Equity	68 000	−23 000	−67 000	−9 000
Short-Term Group Debt	0	0	0	0
Total Long-Term Debt	1 000	0	0	0
Creditors	−6 000	19 000	4 000	9 000
Unpaid Taxes	37 000	38 000	15 000	37 000
Dividends	55 000	0	0	0
Other Current Debt	37 000	82 000	100 000	77 000
Total Current Debt	145 000	140 000	119 000	123 000
Total Equity and Debt	215 000	117 000	53 000	114 000

Financial indicators	2022	2021	2020	2019
Return on Equity	214,71 %	−191,3 %	86,57 %	322,22 %
Debt-to-Equity Ratio	0,01	−0	−0	−0
Operating Profit Margin	16,29 %	7,57 %	−13,12 %	−3,04 %
Current Ratio	1,25	0,84	0,45	0,93
Quick Ratio	1,25	0,84	0,45	0,93
Equity Ratio	0,32	−0,2	−1,26	−0,08
Gross Profit Margin	77,14 %	77,97 %	79,41 %	70 %